Flat
SE15
2 beds
2 baths
Solomons Passage, London SE15
Initial Investment
£431,374First YearProfit From Rental Income
£-142,363
↘ -33%After 5 Years
Change In Property Value
£132,071
↗ 20%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £28,384 | £28,430 | £28,473 | £28,517 | £28,559 | £142,363 |
| Profit Before Tax | £-28,384 | £-28,430 | £-28,473 | £-28,517 | £-28,559 | £-142,363 |
| Profit After Tax | £-28,384 | £-28,430 | £-28,473 | £-28,517 | £-28,559 | £-142,363 |
| Change In Property Value | £13,300 | £13,566 | £27,675 | £35,977 | £41,553 | £132,071 |
| Net Return | £-15,084 | £-14,864 | £-798 | £7,460 | £12,994 | £-10,292 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -33% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change